[GLOTEC] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 110.35%
YoY- 109.1%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 164,447 144,470 102,043 52,966 217,298 168,773 115,316 26.72%
PBT 3,828 5,743 4,238 2,795 -40,958 7,363 4,140 -5.09%
Tax -4,933 -2,364 -1,639 -977 -2,900 -2,080 -1,625 109.79%
NP -1,105 3,379 2,599 1,818 -43,858 5,283 2,515 -
-
NP to SH 2,348 3,703 3,745 1,999 -19,322 6,813 3,622 -25.11%
-
Tax Rate 128.87% 41.16% 38.67% 34.96% - 28.25% 39.25% -
Total Cost 165,552 141,091 99,444 51,148 261,156 163,490 112,801 29.17%
-
Net Worth 238,680 235,720 236,796 236,258 233,298 256,439 254,556 -4.20%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 238,680 235,720 236,796 236,258 233,298 256,439 254,556 -4.20%
NOSH 269,086 269,086 269,086 269,086 269,086 269,086 269,086 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -0.67% 2.34% 2.55% 3.43% -20.18% 3.13% 2.18% -
ROE 0.98% 1.57% 1.58% 0.85% -8.28% 2.66% 1.42% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 61.11 53.69 37.92 19.68 80.75 62.72 42.85 26.72%
EPS 0.87 1.38 1.39 0.74 -7.18 2.53 1.35 -25.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.887 0.876 0.88 0.878 0.867 0.953 0.946 -4.20%
Adjusted Per Share Value based on latest NOSH - 269,086
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 61.17 53.74 37.96 19.70 80.83 62.78 42.89 26.73%
EPS 0.87 1.38 1.39 0.74 -7.19 2.53 1.35 -25.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8878 0.8768 0.8808 0.8788 0.8678 0.9539 0.9468 -4.20%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.39 0.285 0.365 0.365 0.42 0.465 0.525 -
P/RPS 0.64 0.53 0.96 1.85 0.52 0.74 1.23 -35.33%
P/EPS 44.70 20.71 26.23 49.13 -5.85 18.37 39.00 9.52%
EY 2.24 4.83 3.81 2.04 -17.10 5.44 2.56 -8.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.33 0.41 0.42 0.48 0.49 0.55 -13.83%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 21/05/20 27/02/20 25/11/19 30/08/19 24/05/19 26/02/19 -
Price 0.485 0.335 0.365 0.365 0.375 0.44 0.48 -
P/RPS 0.79 0.62 0.96 1.85 0.46 0.70 1.12 -20.77%
P/EPS 55.58 24.34 26.23 49.13 -5.22 17.38 35.66 34.46%
EY 1.80 4.11 3.81 2.04 -19.15 5.75 2.80 -25.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.38 0.41 0.42 0.43 0.46 0.51 5.16%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment